Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.47% first-year return on $103k initial cash invested.
-3.47%
Cash On Cash
5.56%
Cap Rate
0.94
DSCR
$4,367
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,367
Total Expenses
$4,665
Mortgage P&I
46%
$2,003
Property Taxes
9%
$411
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 5BD Oasis | Near Troy/Sterling | $4,722 | $225 | 3 | 2.5 | 0.67 mi |
Cozy Pondside Retreat in Sterling Heights | $4,680 | $223 | 3 | 2.5 | 1.87 mi |
Relaxing Spacious ~ Peaceful Staycation Near Troy | $4,470 | $213 | 3 | 1.5 | 1.19 mi |
Elegant 3BD Retreat in Sterling Heights | $4,449 | $212 | 3 | 1.5 | 1.19 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality